Está en la página 1de 4

P 20000

TEA 20% TEM 0.0153094705


n 2 años 24 meses
R S/. 1,002.07

N Saldo Cuota Amortizacion Interes Saldo


Inicial Final
0 $20,000.00 $20,000.00
1 $20,000.00 $1,002.07 $695.89 $306.19 $19,304.11
2 $19,304.11 $1,002.07 $706.54 $295.54 $18,597.58
3 $18,597.58 $1,002.07 $717.36 $284.72 $17,880.22
4 $17,880.22 $1,002.07 $728.34 $273.74 $17,151.88
5 $17,151.88 $1,002.07 $739.49 $262.59 $16,412.40
6 $16,412.40 $1,002.07 $750.81 $251.27 $15,661.59
7 $15,661.59 $1,002.07 $762.30 $239.77 $14,899.28
8 $14,899.28 $1,002.07 $773.97 $228.10 $14,125.31
9 $14,125.31 $1,002.07 $785.82 $216.25 $13,339.48
10 $13,339.48 $1,002.07 $797.85 $204.22 $12,541.63
11 $12,541.63 $1,002.07 $810.07 $192.01 $11,731.56
12 $11,731.56 $1,002.07 $822.47 $179.60 $10,909.09
13 $10,909.09 $1,002.07 $835.06 $167.01 $10,074.03
14 $10,074.03 $1,002.07 $847.85 $154.23 $9,226.18
15 $9,226.18 $1,002.07 $860.83 $141.25 $8,365.36
16 $8,365.36 $1,002.07 $874.01 $128.07 $7,491.35
17 $7,491.35 $1,002.07 $887.39 $114.69 $6,603.96
18 $6,603.96 $1,002.07 $900.97 $101.10 $5,702.99
19 $5,702.99 $1,002.07 $914.76 $87.31 $4,788.23
20 $4,788.23 $1,002.07 $928.77 $73.31 $3,859.46
21 $3,859.46 $1,002.07 $942.99 $59.09 $2,916.47
22 $2,916.47 $1,002.07 $957.42 $44.65 $1,959.05
23 $1,959.05 $1,002.07 $972.08 $29.99 $986.96
24 $986.96 $1,002.07 $986.96 $15.11 $0.00
Total $24,049.79 $20,000.00 $4,049.79

P 20000
TEA 20% TEM 0.0153094705
n 2 años 21 meses
R1 S/. 1,120.87

N Saldo Cuota Amortizacion Interes Saldo


Inicial Final
0 $20,000.00 $20,000.00
1 $20,000.00 $306.19 $0.00 $306.19 $20,000.00
2 $20,000.00 $306.19 $0.00 $306.19 $20,000.00
3 $20,000.00 $306.19 $0.00 $306.19 $20,000.00
4 $20,000.00 $1,120.87 $814.69 $306.19 $19,185.31
5 $19,185.31 $1,120.87 $827.16 $293.72 $18,358.16
6 $18,358.16 $1,120.87 $839.82 $281.05 $17,518.34
7 $17,518.34 $1,120.87 $852.68 $268.20 $16,665.66
8 $16,665.66 $1,120.87 $865.73 $255.14 $15,799.93
9 $15,799.93 $1,120.87 $878.99 $241.89 $14,920.94
10 $14,920.94 $1,120.87 $892.44 $228.43 $14,028.50
11 $14,028.50 $1,120.87 $906.11 $214.77 $13,122.39
12 $13,122.39 $1,120.87 $919.98 $200.90 $12,202.41
13 $12,202.41 $1,120.87 $934.06 $186.81 $11,268.35
14 $11,268.35 $1,120.87 $948.36 $172.51 $10,319.99
15 $10,319.99 $1,120.87 $962.88 $157.99 $9,357.11
16 $9,357.11 $1,120.87 $977.62 $143.25 $8,379.48
17 $8,379.48 $1,120.87 $992.59 $128.29 $7,386.89
18 $7,386.89 $1,120.87 $1,007.79 $113.09 $6,379.11
19 $6,379.11 $1,120.87 $1,023.21 $97.66 $5,355.89
20 $5,355.89 $1,120.87 $1,038.88 $82.00 $4,317.02
21 $4,317.02 $1,120.87 $1,054.78 $66.09 $3,262.23
22 $3,262.23 $1,120.87 $1,070.93 $49.94 $2,191.30
23 $2,191.30 $1,120.87 $1,087.33 $33.55 $1,103.97
24 $1,103.97 $1,120.87 $1,103.97 $16.90 $0.00
Total $24,456.94 $20,000.00 $4,456.94

También podría gustarte